XML 84 R36.htm IDEA: XBRL DOCUMENT v3.19.3
Leases Leases (Tables)
9 Months Ended
Sep. 30, 2019
Leases [Abstract]  
Lease, Cost
The following amounts relate to total Operating Lease costs, including both amounts recognized in the Condensed Consolidated Statements of Operations during the three and nine months ended September 30, 2019 and any amounts capitalized as part of the cost of another asset, and the cash flows arising from lease transactions.
 
 
 
 
 
 
 
 
 
 
 
 
PSE&G
 
PSEG Power
 
Other
 
Total
 
 
 
Millions
 
 
Operating Lease Costs
 
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2019
 
 
 
 
 
 
 
 
 
  Long-term Lease Costs
$
7

 
$
4

 
$
3

 
$
14

 
 
  Short-term Lease Costs
3

 
2

 

 
5

 
 
  Variable Lease Costs

 
5

 
2

 
7

 
 
Total Operating Lease Costs
$
10

 
$
11

 
$
5

 
$
26

 
 
Nine Months Ended September 30, 2019
 
 
 
 
 
 
 
 
 
  Long-term Lease Costs
$
16

 
$
9

 
$
11

 
$
36

 
 
  Short-term Lease Costs
12

 
7

 

 
19

 
 
  Variable Lease Costs
1

 
7

 
7

 
15

 
 
Total Operating Lease Costs
$
29

 
$
23

 
$
18

 
$
70

 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2019
 
 
 
 
 
 
 
 
 
Cash Paid for Amounts Included in the Measurement of Operating Lease Liabilities
$
5

 
$
4

 
$
3

 
$
12

 
 
Nine Months Ended September 30, 2019
 
 
 
 
 
 
 
 
 
Cash Paid for Amounts Included in the Measurement of Operating Lease Liabilities
$
12

 
$
8

 
$
11

 
$
31

 
 
 
 
 
 
 
 
 
 
 
 
Weighted Average Remaining Lease Term in Years
13

 
13

 
11

 
12

 
 
Weighted Average Discount Rate
3.6
%
 
4.4
%
 
4.2
%
 
4.1
%
 
 
 
 
 
 
 
 
 
 
 

Lessee, Operating Lease, Liability, Maturity
Operating Lease Liabilities as of September 30, 2019 had the following maturities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PSE&G
 
PSEG Power
 
Other
 
Total
 
 
 
 
Millions
 
 
2019
 
$
4

 
$
3

 
$
4

 
$
11

 
 
2020
 
15

 
13

 
16

 
44

 
 
2021
 
12

 
13

 
16

 
41

 
 
2022
 
10

 
14

 
15

 
39

 
 
2023
 
8

 
8

 
15

 
31

 
 
2024
 
8

 
3

 
15

 
26

 
 
Thereafter
 
67

 
48

 
90

 
205

 
 
Total Minimum Lease Payments
 
$
124

 
$
102

 
$
171

 
$
397

 
 
 
 
 
 
 
 
 
 
 
 

The following is a reconciliation of the undiscounted cash flows to the discounted Operating Lease Liabilities recognized on the Condensed Consolidated Balance Sheets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of September 30, 2019
 
 
 
 
PSE&G
 
PSEG Power
 
Other
 
Total
 
 
 
 
Millions
 
 
Undiscounted Cash Flows
 
$
124

 
$
102

 
$
171

 
$
397

 
 
Reconciling Amount due to Discount Rate
 
(27
)
 
(29
)
 
(33
)
 
(89
)
 
 
Total Discounted Operating Lease Liabilities
 
$
97

 
$
73

 
$
138

 
$
308

 
 
 
 
 
 
 
 
 
 
 
 

Schedule of Future Minimum Rental Payments for Operating Leases
Operating Lease commitments as of December 31, 2018 had the following maturities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PSE&G
 
PSEG Power
 
Other
 
Total
 
 
 
 
Millions
 
 
2019
 
$
15

 
$
11

 
$
15

 
$
41

 
 
2020
 
11

 
13

 
16

 
40

 
 
2021
 
10

 
13

 
16

 
39

 
 
2022
 
8

 
14

 
16

 
38

 
 
2023
 
8

 
8

 
15

 
31

 
 
Thereafter
 
66

 
51

 
105

 
222

 
 
Total Minimum Lease Payments
 
$
118

 
$
110

 
$
183

 
$
411

 
 
 
 
 
 
 
 
 
 
 
 

Operating Lease, Lease Income
The following is the Operating Lease Income for PSEG Power and Energy Holdings for the three and nine months ended September 30, 2019:
 
 
 
 
 
 
 
 
 
 
PSEG Power
 
Energy Holdings
 
Total
 
 
 
Millions
 
 
Operating Lease Income
 
 
 
 


 
 
Three Months Ended September 30, 2019
 
 
 
 
 
 
 
Fixed Lease Income
$

 
$
6

 
$
6

 
 
Variable Lease Income
7

 

 
7

 
 
Total Operating Lease Income
$
7

 
$
6

 
$
13

 
 
Nine Months Ended September 30, 2019
 
 
 
 
 
 
 
Fixed Lease Income
$

 
$
17

 
$
17

 
 
Variable Lease Income
19

 

 
19

 
 
Total Operating Lease Income
$
19

 
$
17

 
$
36

 
 
 
 
 
 
 
 
 

Lessor, Operating Lease, Payments to be Received, Maturity Operating Leases had the following minimum future fixed lease receipts as of September 30, 2019:
 
 
 
 
 
 
 
 
 
Millions
 
 
2019
 
$
2

 
 
 
2020
 
20

 
 
 
2021
 
18

 
 
 
2022
 
17

 
 
 
2023
 
17

 
 
 
2024
 
16

 
 
 
Thereafter
 
171

 
 
 
Total Minimum Future Lease Receipts
 
$
261